Flat
S1
1 bed
1 bath
Queens Street, Sheffield S1
Yorkshire and The Humber, England · S1
View property listing
Initial Investment
£37,150First YearProfit From Rental Income
£4,282
↗ 12%After 5 Years
Change In Property Value
£32,514
↗ 27%After 5 Years
Return On Investment
99%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,436 | £8,563 | £8,777 | £8,996 | £9,266 | £44,037 |
| Total Expenses | £7,624 | £7,683 | £7,747 | £7,813 | £7,883 | £38,751 |
| Profit Before Tax | £812 | £879 | £1,029 | £1,183 | £1,383 | £5,286 |
| Profit After Tax | £657 | £712 | £834 | £958 | £1,120 | £4,282 |
| Change In Property Value | £4,218 | £4,365 | £7,100 | £8,171 | £8,661 | £32,514 |
| Net Return | £4,875 | £5,077 | £7,933 | £9,129 | £9,781 | £36,796 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 13% | 14% | 21% | 25% | 26% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change